investorscraft@gmail.com

Intrinsic Valueinspec Inc. (6656.T)

Previous Close¥765.00
Intrinsic Value
Upside potential
Previous Close
¥765.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

inspec Inc. operates in the semiconductor industry, specializing in automated visual inspection and measurement equipment for high-precision manufacturing processes. The company’s core revenue model revolves around the sale of inspection systems, software, and related services tailored for semiconductor packaging, printed circuit boards, and other IT-related components. Its product portfolio includes offline teaching software, verification equipment, and inline inspection modules, catering to manufacturers requiring stringent quality control in electronics production. Positioned as a niche player, inspec serves a specialized segment of the semiconductor supply chain, where precision and reliability are critical. The company’s market position is bolstered by its expertise in high-density board and flexible substrate inspection, though it faces competition from larger global players in the semiconductor equipment space. Its focus on Japan and Asia-Pacific markets provides regional stability but may limit scalability compared to multinational competitors.

Revenue Profitability And Efficiency

In FY 2024, inspec reported revenue of JPY 1.67 billion, reflecting its niche market focus. However, the company posted a net loss of JPY 353.8 million, with diluted EPS at -JPY 88.34, indicating profitability challenges. Operating cash flow was positive at JPY 102.8 million, but capital expenditures of JPY 83.4 million suggest ongoing investments in equipment and R&D to maintain competitiveness.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight strained earnings power, likely due to competitive pressures or operational inefficiencies. The modest operating cash flow suggests some ability to fund operations, but the high total debt of JPY 2.34 billion raises concerns about capital efficiency and leverage. The company’s ability to improve margins will depend on scaling its inspection solutions and optimizing costs.

Balance Sheet And Financial Health

inspec’s balance sheet shows JPY 594.6 million in cash and equivalents, but its total debt of JPY 2.34 billion results in a leveraged position. The debt-to-equity ratio appears elevated, signaling financial risk. While the company maintains liquidity for near-term obligations, its long-term health hinges on reversing profitability trends and managing debt levels.

Growth Trends And Dividend Policy

Growth prospects are tempered by the FY 2024 net loss, though the dividend payout of JPY 6 per share indicates a commitment to shareholder returns. The semiconductor industry’s cyclicality may offer recovery opportunities, but inspec’s growth will depend on expanding its product reach and improving operational efficiency. Dividend sustainability remains uncertain given current profitability challenges.

Valuation And Market Expectations

With a market cap of JPY 2.85 billion and a beta of 0.857, inspec is viewed as a relatively stable but small-cap player in the semiconductor equipment sector. The negative earnings and high debt likely weigh on valuation multiples, reflecting investor skepticism about near-term turnaround potential. Market expectations appear cautious, pending clearer signs of financial improvement.

Strategic Advantages And Outlook

inspec’s deep expertise in visual inspection for semiconductors provides a competitive edge in precision-driven applications. However, its outlook is mixed, balancing niche strengths against profitability and leverage concerns. Strategic focus on high-margin services and regional expansion could enhance resilience, but execution risks remain. The company’s ability to innovate and reduce debt will be critical to its long-term viability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount